Plug in your numbers. If you don't have them yet, click any benchmark to load a typical value for a low-ticket coaching offer.
Month 0 is your numbers exactly as you entered them. Each column ahead shows realistic progression as the funnel gets built right — conversion climbing toward 3%, take rates approaching benchmarks, ad spend scaling aggressively once profit is proven, and a $5,000 high-ticket back-end working in the system from Month 3 onward.